Financhill
Buy
67

ABNB Quote, Financials, Valuation and Earnings

Last price:
$136.85
Seasonality move :
12.02%
Day range:
$136.15 - $137.21
52-week range:
$99.88 - $163.93
Dividend yield:
0%
P/E ratio:
32.37x
P/S ratio:
7.14x
P/B ratio:
9.64x
Volume:
1.8M
Avg. volume:
4.9M
1-year change:
1.11%
Market cap:
$83B
Revenue:
$11.1B
EPS (TTM):
$4.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.4B $6B $8.4B $9.9B $11.1B
Revenue Growth (YoY) -29.7% 77.37% 40.18% 18.07% 11.95%
 
Cost of Revenues $1.8B $2B $2.5B $2.9B $3.2B
Gross Profit $1.6B $4B $5.9B $7B $7.9B
Gross Profit Margin 48.08% 66.57% 69.76% 70.87% 71.54%
 
R&D Expenses $2.8B $1.4B $1.5B $1.7B $2.1B
Selling, General & Admin $2.3B $2B $2.5B $3.8B $3.3B
Other Inc / (Exp) -$1.1B -$417M -$88M -$137M -$40M
Operating Expenses $5.1B $3.4B $4B $5.5B $5.4B
Operating Income -$3.4B $553.4M $1.9B $1.5B $2.6B
 
Net Interest Expenses $171.7M $60.4M $24M $83M --
EBT. Incl. Unusual Items -$4.7B -$300.2M $2B $2.1B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$97.2M $51.8M $96M -$2.7B $683M
Net Income to Company -$4.6B -$352M $1.9B $4.8B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.6B -$352M $1.9B $4.8B $2.6B
 
Basic EPS (Cont. Ops) -$7.65 -$0.57 $2.97 $7.52 $4.19
Diluted EPS (Cont. Ops) -$7.65 -$0.57 $2.78 $7.24 $4.11
Weighted Average Basic Share $599.2M $615.9M $637M $637M $632M
Weighted Average Diluted Share $599.2M $615.9M $680M $662M $645M
 
EBITDA -$3.3B $728.9M $2B $1.6B $2.6B
EBIT -$3.4B $553.4M $1.9B $1.5B $2.6B
 
Revenue (Reported) $3.4B $6B $8.4B $9.9B $11.1B
Operating Income (Reported) -$3.4B $553.4M $1.9B $1.5B $2.6B
Operating Income (Adjusted) -$3.4B $553.4M $1.9B $1.5B $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $2.9B $3.4B $3.7B $4.1B
Revenue Growth (YoY) 66.68% 28.92% 17.77% 9.86% 10.85%
 
Cost of Revenues $539.9M $691.1M $775M $834M $914M
Gross Profit $1.7B $2.2B $2.6B $2.9B $3.2B
Gross Profit Margin 75.87% 76.04% 77.19% 77.65% 77.91%
 
R&D Expenses $344.4M $366.2M $419M $524M $587M
Selling, General & Admin $501.6M $623.6M $707M $849M $969M
Other Inc / (Exp) $2.6M $13M -$9M $3M --
Operating Expenses $846M $989.8M $1.1B $1.4B $1.6B
Operating Income $851.5M $1.2B $1.5B $1.5B $1.7B
 
Net Interest Expenses $6.6M $5.7M $6M -- --
EBT. Incl. Unusual Items $850.5M $1.3B $1.7B $1.7B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.6M $55.6M -$2.7B $367M $418M
Net Income to Company $833.9M $1.2B $4.4B $1.4B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $833.9M $1.2B $4.4B $1.4B $1.4B
 
Basic EPS (Cont. Ops) $1.34 $1.90 $6.83 $2.17 $2.25
Diluted EPS (Cont. Ops) $1.22 $1.79 $6.63 $2.13 $2.21
Weighted Average Basic Share $621M $638.7M $640M $631M $611M
Weighted Average Diluted Share $681.9M $680.1M $660M $642M $621M
 
EBITDA $885.2M $1.2B $1.5B $1.5B $1.7B
EBIT $851.5M $1.2B $1.5B $1.5B $1.7B
 
Revenue (Reported) $2.2B $2.9B $3.4B $3.7B $4.1B
Operating Income (Reported) $851.5M $1.2B $1.5B $1.5B $1.7B
Operating Income (Adjusted) $851.5M $1.2B $1.5B $1.5B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.3B $8B $9.6B $10.8B $12B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2.2B $2.6B $3.1B $3.3B
Gross Profit $3.6B $5.8B $7B $7.7B $8.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.1B $1.5B $1.7B $2B $2.3B
Selling, General & Admin $2.8B $2.4B $2.8B $4.2B $3.6B
Other Inc / (Exp) -$1.3B -$80.9M -$70M -$128M --
Operating Expenses $6.2B $4.1B $4.7B $6.1B $5.9B
Operating Income -$2.6B $1.7B $2.3B $1.6B $2.7B
 
Net Interest Expenses $499.2M $21.4M $17M $71M --
EBT. Incl. Unusual Items -$4.4B $1.7B $2.8B $2.3B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$70.5M $88.3M -$2.6B $488M $735M
Net Income to Company -$4.3B $1.6B $5.5B $1.8B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.3B $1.6B $5.5B $1.8B $2.6B
 
Basic EPS (Cont. Ops) -$7.21 $2.55 $8.55 $2.91 $4.28
Diluted EPS (Cont. Ops) -$7.33 $2.39 $8.26 $2.85 $4.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.4B $1.8B $2.3B $1.7B $2.8B
EBIT -$2.6B $1.7B $2.3B $1.6B $2.7B
 
Revenue (Reported) $5.3B $8B $9.6B $10.8B $12B
Operating Income (Reported) -$2.6B $1.7B $2.3B $1.6B $2.7B
Operating Income (Adjusted) -$2.6B $1.7B $2.3B $1.6B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.5B $6.5B $7.7B $8.6B $9.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.9B $2.2B $2.4B $2.6B
Gross Profit $3B $4.6B $5.5B $6.2B $6.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.1B $1.3B $1.5B $1.8B
Selling, General & Admin $1.5B $1.8B $2.2B $2.5B $2.8B
Other Inc / (Exp) -$412.1M -$76M -$58M -$49M -$61M
Operating Expenses $2.5B $2.9B $3.4B $4.1B $4.6B
Operating Income $465.8M $1.7B $2B $2.1B $2.3B
 
Net Interest Expenses $435.1M $18.9M $12M -- --
EBT. Incl. Unusual Items -$372.4M $1.6B $2.5B $2.7B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.1M $70.6M -$2.7B $522M $574M
Net Income to Company -$406.5M $1.6B $5.1B $2.2B $2.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$406.5M $1.6B $5.1B $2.2B $2.2B
 
Basic EPS (Cont. Ops) -$0.72 $2.47 $8.04 $3.46 $3.54
Diluted EPS (Cont. Ops) -$0.84 $2.31 $7.78 $3.39 $3.49
Weighted Average Basic Share $1.8B $1.9B $1.9B $1.9B $1.8B
Weighted Average Diluted Share $1.9B $2B $2B $1.9B $1.9B
 
EBITDA $573.3M $1.7B $2.1B $2.2B $2.4B
EBIT $465.8M $1.7B $2B $2.1B $2.3B
 
Revenue (Reported) $4.5B $6.5B $7.7B $8.6B $9.5B
Operating Income (Reported) $465.8M $1.7B $2B $2.1B $2.3B
Operating Income (Adjusted) $465.8M $1.7B $2B $2.1B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.4B $8.3B $9.6B $10.1B $10.6B
Short Term Investments $910.7M $2.3B $2.2B $3.2B $3.7B
Accounts Receivable, Net $189.8M $142.5M $200M $249M $175M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $310M $349M $256M $364M $491M
Total Current Assets $8.9B $12.4B $14.9B $16.5B $17.2B
 
Property Plant And Equipment $654.3M $428.6M $259M $279M $291M
Long-Term Investments $11.5M $85.4M $79M $95M $96M
Goodwill $655.8M $653M $650M $752M $750M
Other Intangibles $75.9M $52M $34M $40M $27M
Other Long-Term Assets $189.2M $188M $218M $184M $272M
Total Assets $10.5B $13.7B $16B $20.7B $21B
 
Accounts Payable $79.9M $118.4M $137M $141M $142M
Accrued Expenses $346.8M $552M $813M $897M $856M
Current Portion Of Long-Term Debt $26.8M -- -- -- --
Current Portion Of Capital Lease Obligations $56.6M $63M $59M $61M $63M
Other Current Liabilities $1.7B -- -- -- --
Total Current Liabilities $5.1B $6.4B $8B $10B $10.2B
 
Long-Term Debt $2.2B $2.4B $2.3B $2.2B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $7.6B $8.9B $10.5B $12.5B $12.5B
 
Common Stock $60K $63K -- -- --
Other Common Equity Adj $2.6M -$7M -$32M -$49M $35M
Common Equity $2.9B $4.8B $5.6B $8.2B $8.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9B $4.8B $5.6B $8.2B $8.4B
 
Total Liabilities and Equity $10.5B $13.7B $16B $20.7B $21B
Cash and Short Terms $6.4B $8.3B $9.6B $10.1B $10.6B
Total Debt $2.3B $2.4B $2.3B $2.2B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.9B $9.6B $11B $11.3B $11.7B
Short Term Investments $1.9B $2.1B $2.8B $3.6B --
Accounts Receivable, Net $148.8M $178.1M $241M $210M $180M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $345M $432M $369M $318M --
Total Current Assets $12.2B $14.9B $17.5B $18.3B $19.5B
 
Property Plant And Equipment $453.9M $272.7M $270M $262M $272M
Long-Term Investments $11.5M $2.4B $100M $4M $68M
Goodwill $653.6M $646.5M -- -- --
Other Intangibles $58M $38.2M -- -- --
Other Long-Term Assets $195.5M $252.7M $195M $207M --
Total Assets $13.6B $16.1B $21.4B $22.2B $23.1B
 
Accounts Payable $97.1M $152.7M $163M $181M $181M
Accrued Expenses $433.1M $608.3M $713M $929M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $65.6M $52.3M $54M $54M --
Other Current Liabilities $1B $1.3B -- -- --
Total Current Liabilities $6.6B $8B $9.8B $11.3B $14B
 
Long-Term Debt $2.4B $2.3B $2.3B $2.2B $213M
Capital Leases -- -- -- -- --
Total Liabilities $9.1B $10.5B $12.3B $13.7B $14.5B
 
Common Stock $62K $63K -- -- --
Other Common Equity Adj -$3.2M -$41.9M -$5M -$47M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.4B $5.5B $9.1B $8.5B $8.6B
 
Total Liabilities and Equity $13.6B $16.1B $21.4B $22.2B $23.1B
Cash and Short Terms $7.9B $9.6B $11B $11.3B $11.7B
Total Debt $2.4B $2.3B $2.3B $2.2B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.6B -$352M $1.9B $4.8B $2.6B
Depreciation & Amoritzation $125.9M $138.3M $81M $44M $65M
Stock-Based Compensation $3B $898.8M $930M $1.1B $1.4B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$629.7M $2.2B $3.4B $3.9B $4.5B
 
Capital Expenditures $37.4M $25.3M $25M $47M $34M
Cash Acquisitions -- -- -- -- --
Cash From Investing $79.6M -$1.4B -$28M -$1B -$616M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.9B $2B -- -- --
Long-Term Debt Repaid -$5M -$2.2B -- -- --
Repurchase of Common Stock -- -- $1.5B $2.3B $3.4B
Other Financing Activities -$2.6B $1.3B $723M -$288M -$310M
Cash From Financing $2.9B $1.4B -$689M -$2.4B -$3.6B
 
Beginning Cash (CF) $5.5B $6.1B $7.4B $6.9B $6.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5B $2.1B $2.4B $564M $93M
Ending Cash (CF) $8.2B $7.9B $9.4B $7.6B $6.7B
 
Levered Free Cash Flow -$667.1M $2.2B $3.4B $3.8B $4.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $833.9M $1.2B $4.4B $1.4B $1.4B
Depreciation & Amoritzation $33.7M $12.8M $8M $15M --
Stock-Based Compensation $210.8M $234.4M $286M $362M $399M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $523.2M $965.6M $1.3B $1.1B $1.4B
 
Capital Expenditures $5.5M $5.6M $15M $4M $9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$175.7M -$55.8M -$364M -$202M -$206M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $1B $500M $1.1B $877M
Other Financing Activities -$2.3B -$2.6B -$3.2B -$4.1B --
Cash From Financing -$2.3B -$3.6B -$3.7B -$5.2B -$4.9B
 
Beginning Cash (CF) $6B $7.5B $8.2B $7.7B $7.6B
Foreign Exchange Rate Adjustment -$103.3M -$318M -$142M $319M -$31M
Additions / Reductions -$2.1B -$3B -$2.9B -$4B -$3.7B
Ending Cash (CF) $3.8B $4.2B $5.2B $4B $3.8B
 
Levered Free Cash Flow $517.7M $960M $1.3B $1.1B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.3B $1.6B $5.5B $1.8B $2.6B
Depreciation & Amoritzation $139.9M $98.9M $40.9M $59M --
Stock-Based Compensation $3.6B $902.1M $1.1B $1.3B $1.5B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $3.3B $4.3B $4.1B $4.6B
 
Capital Expenditures $28.7M $21.1M $38.4M $43M $48M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$126.8M -$214.2M -$710.3M -$871M -$668M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2B -- -- -- --
Long-Term Debt Repaid -$2.2B -- -- -- --
Repurchase of Common Stock -- $1B $2B $3.3B $3.5B
Other Financing Activities -$337M $829.6M -$140M -$218M --
Cash From Financing $3.3B -$71.1M -$2B -$3.4B -$3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8B $2.4B $1.8B $110M $515M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $3.3B $4.2B $4.1B $4.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$406.5M $1.6B $5.1B $2.2B $2.2B
Depreciation & Amoritzation $107.5M $68.1M $28M $43M --
Stock-Based Compensation $673.1M $676.4M $830M $1B $1.2B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $3B $3.8B $4.1B $4.1B
 
Capital Expenditures $20.9M $16.6M $30M $26M $40M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B $115.3M -$567M -$396M -$448M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -- -- -- --
Long-Term Debt Repaid -$2.2B -- -- -- --
Repurchase of Common Stock -- $1B $1.5B $2.6B $2.7B
Other Financing Activities $1.6B $1B $173M $243M $4.2B
Cash From Financing $1.6B $75.4M -$1.3B -$2.2B -$2.4B
 
Beginning Cash (CF) $16.2B $22.3B $24.3B $23.5B $22.6B
Foreign Exchange Rate Adjustment -$159M -$625.9M -$10M $117M $658M
Additions / Reductions $2.2B $2.5B $2B $1.5B $2B
Ending Cash (CF) $18.2B $24.2B $26.3B $25.1B $25.2B
 
Levered Free Cash Flow $1.8B $3B $3.8B $4B $4.1B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock